8-K 1 hbv04006_oct.txt OCT. 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 19, 2004 HARBORVIEW MORTGAGE LOAN TRUST Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust (Exact name of registrant as specified in its charter) Delaware (governing law of 333-111379-19 54-2157837 Pooling and Servicing Agreement) (Commission 54-2157838 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On October 19, 2004 a distribution was made to holders of HARBORVIEW MORTGAGE LOAN TRUST, Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust, relating to the October 19, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. HARBORVIEW MORTGAGE LOAN TRUST Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 10/19/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Pass-Through Certificates, Series 2004-6 Trust, relating to the October 19, 2004 distribution. EX-99.1

~~Harborview~~Greenwich ~~Mortgage~~Capital ~~Loan~~Markets, ~~Trust~~Inc Mortgage Pass-Through Certificates Record Date: 89/3130/~~2004~~04 Distribution Date: 910/2019/~~2004~~04 HBV Series: 2004-6 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A 41161PFP3 SEN 3.~~29468~~44684% 2928,~~651~~416,~~073~~845.6132 81,~~408~~623.9059 1987,~~234,228~~561.2989 2-A 41161PFQ1 SEN 3.~~25772~~29297% 87,~~970~~712,~~095~~235.3954 ~~238~~240,~~818~~694.5572 ~~257~~481,~~859~~822.8562 3-A-1 41161PFR9 SEN 4.~~85615~~85873% ~~143~~141,~~187~~100,~~810~~063.4531 ~~579~~571,~~451~~305.4643 23,~~087~~782,~~747~~415.1476 3-A-2A 41161PFS7 SEN 4.~~85615~~85873% ~~106~~105,~~810~~253,~~815~~462.7771 ~~432~~426,~~241~~164.2876 12,~~557~~821,~~353~~489.0657 3-A-2B 41161PFT5 SEN 4.~~85615~~85873% 2,~~189~~157,~~621~~695.7299 8,~~860~~736.9538 3157,~~925~~840.7454 4-A 41161PFU2 SEN 5.~~11500~~11138% ~~197~~194,~~951~~609,~~534~~644.1097 ~~843~~828,~~767~~936.8185 3,~~341~~417,~~889~~479.1312 5-A 41161PFV0 SEN 4.~~78382~~78397% 8079,~~180~~792,~~212~~394.9742 ~~319~~318,~~639~~103.6468 ~~387~~206,~~818~~172.5545 A-R 41161PFW8 SEN 3.~~34853~~29247% 0.00 0.7044 0.00 B-1 41161PFX6 SUB 4.~~63974~~65132% 17,~~160~~156,~~892~~756.8233 66,~~351~~501.7124 4,~~136~~085.4937 B-2 41161PFY4 SUB 4.~~63974~~65132% 10,~~856~~853,~~401~~784.7085 4142,~~975~~070.7231 2,~~616~~584.8450 B-3 41161PFZ1 SUB 4.~~63974~~65132% 6,~~303~~301,~~491~~971.3696 24,~~372~~427.1205 1,~~519~~500.4063 B-4 41161PGA5 SUB 4.~~63974~~65132% 4,~~901~~900,~~826~~645.8328 18,~~952~~995.6637 1,~~181~~166.5494 B-5 41161PGB3 SUB 4.~~63974~~65132% 3,~~850~~849,~~078~~150.5552 14,~~886~~919.1368 ~~928~~916.0356 B-6 41161PGC1 SUB 4.~~63974~~65132% 2,~~465~~464,~~057~~462.0385 9,~~531~~552.0249 ~~594~~586.1884 P HBV04006P PPAY 0.00000% 0.00 0.00 0.00 Totals ~~693~~684,~~478~~569,~~912~~114.3005 2,~~680~~652,~~258~~031.6599 811,~~909~~765,~~798~~622.2479

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A 0.00 2827,~~416~~429,~~845~~283.3243 1,~~315~~069,~~637~~185.1948 0.00 2-A 0.00 87,~~712~~230,~~235~~412.5492 ~~496~~722,~~678~~517.4034 0.00 3-A-1 0.00 ~~141~~137,~~100~~317,~~063~~647.3155 24,~~667~~353,~~198~~721.6019 0.00 3-A-2A 0.00 ~~105~~102,~~253~~431,~~462~~973.7114 13,~~989~~247,~~594~~654.3433 0.00 3-A-2B 0.00 2,~~157~~099,~~695~~855.9945 4066,~~786~~576.6992 0.00 4-A 0.00 ~~194~~191,~~609~~192,~~644~~165.9784 4,~~185~~246,~~656~~415.9497 0.00 5-A 0.00 79,~~792~~586,~~394~~221.4296 ~~707~~524,~~458~~276.1913 0.00 A-R 0.00 0.00 0.7044 0.00 B-1 0.00 17,~~156~~152,~~756~~670.3396 70,~~488~~586.2061 0.00 B-2 0.00 10,~~853~~851,~~784~~200.8535 44,~~592~~654.5681 0.00 B-3 0.00 6,~~301~~300,~~971~~471.9633 25,~~891~~927.5268 0.00 B-4 0.00 4,~~900~~899,~~645~~478.2834 20,~~134~~162.2031 0.00 B-5 0.00 3,~~849~~848,~~150~~233.5296 15,~~814~~836.1624 0.00 B-6 0.00 2,~~464~~463,~~462~~876.8501 10,~~125~~139.2033 0.00 P 0.00 0.00 0.00 0.00 Totals 0.00 ~~684~~672,~~569~~803,~~114~~491.0524 1114,~~590~~417,~~056~~654.8978 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A 30,155,000.00 2928,~~651~~416,~~073~~845.6132 670.2900 1987,~~234,161~~561.0089 0.00 0.00 2-A 87,994,000.00 87,~~970~~712,~~095~~235.3954 0.00 ~~257~~481,~~859~~822.8562 0.00 0.00 3-A-1 144,782,000.00 ~~143~~141,~~187~~100,~~810~~063.4531 2524,~~085~~051.4477 23,~~062~~758,~~661~~364.7000 0.00 0.00 3-A-2A 108,000,000.00 ~~106~~105,~~810~~253,~~815~~462.7771 1817,~~712~~941.4639 12,~~538~~803,~~640~~548.6017 0.00 0.00 3-A-2B 2,214,000.00 2,~~189~~157,~~621~~695.7299 ~~383~~367.6180 3157,~~542~~472.1374 0.00 0.00 4-A 200,513,000.00 ~~197~~194,~~951~~609,~~534~~644.1097 8179,~~848~~639.3251 3,~~260~~337,~~040~~839.8161 0.00 0.00 5-A 81,511,000.00 8079,~~180~~792,~~212~~394.9742 29,~~794~~874.4017 ~~358~~176,~~024~~298.1528 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 B-1 17,165,000.00 17,~~160~~156,~~892~~756.8233 4,~~136~~085.4937 0.00 0.00 0.00 B-2 10,859,000.00 10,~~856~~853,~~401~~784.7085 2,~~616~~584.8450 0.00 0.00 0.00 B-3 6,305,000.00 6,~~303~~301,~~491~~971.3696 1,~~519~~500.4063 0.00 0.00 0.00 B-4 4,903,000.00 4,~~901~~900,~~826~~645.8328 1,~~181~~166.5494 0.00 0.00 0.00 B-5 3,851,000.00 3,~~850~~849,~~078~~150.5552 ~~928~~916.0356 0.00 0.00 0.00 B-6 2,465,647.00 2,~~465~~464,~~057~~462.0385 ~~594~~586.1884 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 700,717,747.00 ~~693~~684,~~478~~569,~~912~~114.3005 ~~166~~162,~~868~~715.0048 811,~~742~~602,~~930~~907.2431 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A 1987,~~234,228~~561.2989 2827,~~416~~429,~~845~~283.3243 0.~~94235932~~90960980 1987,~~234,228~~561.2989 2-A ~~257~~481,~~859~~822.8562 87,~~712~~230,~~235~~412.5492 0.~~99679791~~99132228 ~~257~~481,~~859~~822.8562 3-A-1 23,~~087~~782,~~747~~415.1476 ~~141~~137,~~100~~317,~~063~~647.3155 0.~~97456910~~94844420 23,~~087~~782,~~747~~415.1476 3-A-2A 12,~~557~~821,~~353~~489.0657 ~~105~~102,~~253~~431,~~462~~973.7114 0.~~97456910~~94844420 12,~~557~~821,~~353~~489.0657 3-A-2B 3157,~~925~~840.7454 2,~~157~~099,~~695~~855.9945 0.~~97456910~~94844420 3157,~~925~~840.7454 4-A 3,~~341~~417,~~889~~479.1312 ~~194~~191,~~609~~192,~~644~~165.9784 0.~~97055874~~95351506 3,~~341~~417,~~889~~479.1312 5-A ~~387~~206,~~818~~172.5545 79,~~792~~586,~~394~~221.4296 0.~~97891566~~97638628 ~~387~~206,~~818~~172.5545 A-R 0.00 0.00 0.00000000 0.00 B-1 4,~~136~~085.4937 17,~~156~~152,~~756~~670.3396 0.~~99951974~~99928173 4,~~136~~085.4937 B-2 2,~~616~~584.8450 10,~~853~~851,~~784~~200.8535 0.~~99951974~~99928173 2,~~616~~584.8450 B-3 1,~~519~~500.4063 6,~~301~~300,~~971~~471.9633 0.~~99951974~~99928173 1,~~519~~500.4063 B-4 1,~~181~~166.5494 4,~~900~~899,~~645~~478.2834 0.~~99951974~~99928173 1,~~181~~166.5494 B-5 ~~928~~916.0356 3,~~849~~848,~~150~~233.5296 0.~~99951974~~99928173 ~~928~~916.0356 B-6 ~~594~~586.1884 2,~~464~~463,~~462~~876.8501 0.~~99951974~~99928173 ~~594~~586.1884 P 0.00 0.00 0.00000000 0.00 Totals 811,~~909~~765,~~798~~622.2479 ~~684~~672,~~569~~803,~~114~~491.0524 0.~~97695415~~96016334 811,~~909~~765,~~798~~622.2479

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A 30,155,000.00 ~~983~~942.~~28879489~~35932084 0.~~00223147~~00000000 4032.~~92724258~~74952379 0.00000000 2-A 87,994,000.00 ~~999~~996.~~72833818~~79791281 0.00000000 25.~~93042537~~47563038 0.00000000 3-A-1 144,782,000.00 ~~988~~974.~~98903489~~56909913 0.~~17326353~~16612403 1425.~~24667224~~95877941 0.00000000 3-A-2A 108,000,000.00 ~~988~~974.~~98903491~~56909917 0.~~17326352~~16612398 1425.~~24667222~~95877935 0.00000000 3-A-2B 2,214,000.00 ~~988~~974.~~98903342~~56910117 0.~~17326558~~16612466 1425.~~24667118~~95878049 0.00000000 4-A 200,513,000.00 ~~987~~970.~~22543725~~55874168 0.~~40819458~~39717879 16.~~25850099~~64649978 0.00000000 5-A 81,511,000.00 ~~983~~978.~~67352836~~91566071 0.~~36552613~~36650477 42.~~39234152~~16287716 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,165,000.00 999.~~76072357~~51973959 0.~~24098398~~23800583 0.00000000 0.00000000 B-2 10,859,000.00 999.~~76072382~~51973939 0.~~24098352~~23800534 0.00000000 0.00000000 B-3 6,305,000.00 999.~~76072324~~51973989 0.~~24098335~~23800634 0.00000000 0.00000000 B-4 4,903,000.00 999.~~76072405~~51973894 0.~~24098307~~23800530 0.00000000 0.00000000 B-5 3,851,000.00 999.~~76072449~~51974033 0.~~24098416~~23800571 0.00000000 0.00000000 B-6 2,465,647.00 999.~~76072406~~51974066 0.~~24098340~~23800649 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 Denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A 0.00000000 4032.~~92947405~~74952379 ~~942~~909.~~35932084~~60979705 0.~~94235932~~90960980 4032.~~92947405~~74952379 2-A 0.00000000 25.~~93042537~~47563038 ~~996~~991.~~79791281~~32228243 0.~~99679791~~99132228 25.~~93042537~~47563038 3-A-1 0.00000000 1426.~~41993577~~12490337 ~~974~~948.~~56909913~~44419576 0.~~97456910~~94844420 1426.~~41993577~~12490337 3-A-2A 0.00000000 1426.~~41993574~~12490343 ~~974~~948.~~56909917~~44419574 0.~~97456910~~94844420 1426.~~41993574~~12490343 3-A-2B 0.00000000 1426.~~41993677~~12490515 ~~974~~948.~~56910117~~44419603 0.~~97456910~~94844420 1426.~~41993677~~12490515 4-A 0.00000000 1617.~~66669558~~04367856 ~~970~~953.~~55874168~~51506306 0.~~97055874~~95351506 1617.~~66669558~~04367856 5-A 0.00000000 42.~~75786765~~52938192 ~~978~~976.~~91566071~~38627866 0.~~97891566~~97638628 42.~~75786765~~52938192 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~24098398~~23800583 999.~~51973959~~28173376 0.~~99951974~~99928173 0.~~24098398~~23800583 B-2 0.00000000 0.~~24098352~~23800534 999.~~51973939~~28173405 0.~~99951974~~99928173 0.~~24098352~~23800534 B-3 0.00000000 0.~~24098335~~23800634 999.~~51973989~~28173354 0.~~99951974~~99928173 0.~~24098335~~23800634 B-4 0.00000000 0.~~24098307~~23800530 999.~~51973894~~28173363 0.~~99951974~~99928173 0.~~24098307~~23800530 B-5 0.00000000 0.~~24098416~~23800571 999.~~51974033~~28173461 0.~~99951974~~99928173 0.~~24098416~~23800571 B-6 0.00000000 0.~~24098340~~23800649 999.~~51974066~~28173417 0.~~99951974~~99928173 0.~~24098340~~23800649 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A 30,155,000.00 3.~~29468~~44684% 2928,~~651~~416,~~073~~845.6132 81,~~408~~623.9059 0.00 0.00 2-A 87,994,000.00 3.~~25772~~29297% 87,~~970~~712,~~095~~235.3954 ~~238~~240,~~818~~694.5572 0.00 0.00 3-A-1 144,782,000.00 4.~~85615~~85873% ~~143~~141,~~187~~100,~~810~~063.4531 ~~579~~571,~~451~~305.4643 0.00 0.00 3-A-2A 108,000,000.00 4.~~85615~~85873% ~~106~~105,~~810~~253,~~815~~462.7771 ~~432~~426,~~241~~164.2876 0.00 0.00 3-A-2B 2,214,000.00 4.~~85615~~85873% 2,~~189~~157,~~621~~695.7299 8,~~860~~736.9538 0.00 0.00 4-A 200,513,000.00 5.~~11500~~11138% ~~197~~194,~~951~~609,~~534~~644.1097 ~~843~~828,~~767~~936.8185 0.00 0.00 5-A 81,511,000.00 4.~~78382~~78397% 8079,~~180~~792,~~212~~394.9742 ~~319~~318,~~639~~103.6468 0.00 0.00 A-R 100.00 3.~~34853~~29247% 0.00 0.00 0.00 0.00 B-1 17,165,000.00 4.~~63974~~65132% 17,~~160~~156,~~892~~756.8233 66,~~351~~501.7124 0.00 0.00 B-2 10,859,000.00 4.~~63974~~65132% 10,~~856~~853,~~401~~784.7085 4142,~~975~~070.7231 0.00 0.00 B-3 6,305,000.00 4.~~63974~~65132% 6,~~303~~301,~~491~~971.3696 24,~~372~~427.1205 0.00 0.00 B-4 4,903,000.00 4.~~63974~~65132% 4,~~901~~900,~~826~~645.8328 18,~~952~~995.6637 0.00 0.00 B-5 3,851,000.00 4.~~63974~~65132% 3,~~850~~849,~~078~~150.5552 14,~~886~~919.1368 0.00 0.00 B-6 2,465,647.00 4.~~63974~~65132% 2,~~465~~464,~~057~~462.0385 9,~~531~~552.0249 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 700,717,747.00 2,~~680~~652,~~257~~031.9555 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A 0.00 0.00 81,~~408~~623.9059 0.00 2827,~~416~~429,~~845~~283.3243 2-A 0.00 0.00 ~~238~~240,~~818~~694.5572 0.00 87,~~712~~230,~~235~~412.5492 3-A-1 0.00 0.00 ~~579~~571,~~451~~305.4643 0.00 ~~141~~137,~~100~~317,~~063~~647.3155 3-A-2A 0.00 0.00 ~~432~~426,~~241~~164.2876 0.00 ~~105~~102,~~253~~431,~~462~~973.7114 3-A-2B 0.00 0.00 8,~~860~~736.9538 0.00 2,~~157~~099,~~695~~855.9945 4-A 0.00 0.00 ~~843~~828,~~767~~936.8185 0.00 ~~194~~191,~~609~~192,~~644~~165.9784 5-A 0.00 0.00 ~~319~~318,~~639~~103.6468 0.00 79,~~792~~586,~~394~~221.4296 A-R 0.00 0.00 0.7044 0.00 0.00 B-1 0.00 0.00 66,~~351~~501.7124 0.00 17,~~156~~152,~~756~~670.3396 B-2 0.00 0.00 4142,~~975~~070.7231 0.00 10,~~853~~851,~~784~~200.8535 B-3 0.00 0.00 24,~~372~~427.1205 0.00 6,~~301~~300,~~971~~471.9633 B-4 0.00 0.00 18,~~952~~995.6637 0.00 4,~~900~~899,~~645~~478.2834 B-5 0.00 0.00 14,~~886~~919.1368 0.00 3,~~849~~848,~~150~~233.5296 B-6 0.00 0.00 9,~~531~~552.0249 0.00 2,~~464~~463,~~462~~876.8501 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~680~~652,~~258~~031.6599 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A 30,155,000.00 3.~~29468~~44684% ~~983~~942.~~28879489~~35932084 2.~~69968164~~70680119 0.00000000 0.00000000 2-A 87,994,000.00 3.~~25772~~29297% ~~999~~996.~~72833818~~79791281 2.~~71403221~~73535377 0.00000000 0.00000000 3-A-1 144,782,000.00 4.~~85615~~85873% ~~988~~974.~~98903489~~56909913 43.~~00223412~~94597001 0.00000000 0.00000000 3-A-2A 108,000,000.00 4.~~85615~~85873% ~~988~~974.~~98903491~~56909917 43.~~00223407~~94597000 0.00000000 0.00000000 3-A-2B 2,214,000.00 4.~~85615~~85873% ~~988~~974.~~98903342~~56910117 43.~~00223577~~94597109 0.00000000 0.00000000 4-A 200,513,000.00 5.~~11500~~11138% ~~987~~970.~~22543725~~55874168 4.~~20804541~~13408033 0.00000000 0.00000000 5-A 81,511,000.00 4.~~78382~~78397% ~~983~~978.~~67352836~~91566071 3.~~92142950~~90258591 0.00000000 0.00000000 A-R 100.00 3.~~34853~~29247% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,165,000.00 4.~~63974~~65132% 999.~~76072357~~51973959 3.~~86552345~~87423478 0.00000000 0.00000000 B-2 10,859,000.00 4.~~63974~~65132% 999.~~76072382~~51973939 3.~~86552353~~87423428 0.00000000 0.00000000 B-3 6,305,000.00 4.~~63974~~65132% 999.~~76072324~~51973989 3.~~86552260~~87423473 0.00000000 0.00000000 B-4 4,903,000.00 4.~~63974~~65132% 999.~~76072405~~51973894 3.~~86552315~~87423414 0.00000000 0.00000000 B-5 3,851,000.00 4.~~63974~~65132% 999.~~76072449~~51974033 3.~~86552324~~87423526 0.00000000 0.00000000 B-6 2,465,647.00 4.~~63974~~65132% 999.~~76072406~~51974066 3.~~86552495~~87423261 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A 0.00000000 0.00000000 2.~~69968164~~70680119 0.00000000 ~~942~~909.~~35932084~~60979705 2-A 0.00000000 0.00000000 2.~~71403221~~73535377 0.00000000 ~~996~~991.~~79791281~~32228243 3-A-1 0.00000000 0.00000000 43.~~00223412~~94597001 0.00000000 ~~974~~948.~~56909913~~44419576 3-A-2A 0.00000000 0.00000000 43.~~00223407~~94597000 0.00000000 ~~974~~948.~~56909917~~44419574 3-A-2B 0.00000000 0.00000000 43.~~00223577~~94597109 0.00000000 ~~974~~948.~~56910117~~44419603 4-A 0.00000000 0.00000000 4.~~20804541~~13408033 0.00000000 ~~970~~953.~~55874168~~51506306 5-A 0.00000000 0.00000000 3.~~92142950~~90258591 0.00000000 ~~978~~976.~~91566071~~38627866 A-R 0.00000000 0.00000000 74.~~00000000~~40000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 3.~~86552345~~87423478 0.00000000 999.~~51973959~~28173376 B-2 0.00000000 0.00000000 3.~~86552353~~87423428 0.00000000 999.~~51973939~~28173405 B-3 0.00000000 0.00000000 3.~~86552260~~87423473 0.00000000 999.~~51973989~~28173354 B-4 0.00000000 0.00000000 3.~~86552315~~87423414 0.00000000 999.~~51973894~~28173363 B-5 0.00000000 0.00000000 3.~~86552324~~87423526 0.00000000 999.~~51974033~~28173461 B-6 0.00000000 0.00000000 3.~~86552495~~87423261 0.00000000 999.~~51974066~~28173417 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1114,~~717~~558,~~145~~948.2129 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 6043,~~194~~465.0336 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1114,~~777~~602,~~339~~413.2465 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~187~~184,~~282~~758.3587 Payment of Interest and Principal 1114,~~590~~417,~~056~~654.8978 Total Withdrawals (Pool Distribution Amount) 1114,~~777~~602,~~339~~413.2465 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~181~~178,~~423~~974.5026 LPMI 79.87 Master Servicing Fee 5,~~778~~704.9874 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~187~~184,~~282~~758.3587

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6039 0 0 0 6039 1410,~~791~~138,~~600~~702.6702 0.00 0.00 0.00 1410,~~791~~138,~~600~~702.6702 60 Days 25 0 0 0 25 ~~152~~857,~~150~~881.0059 0.00 0.00 0.00 ~~152~~857,~~150~~881.0059 90 Days 01 0 0 0 01 0135,900.00 0.00 0.00 0.00 0135,900.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6245 0 0 0 6245 1411,~~943~~132,~~750~~483.6761 0.00 0.00 0.00 1411,~~943~~132,~~750~~483.6761 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~622378~~734104% 0.000000% 0.000000% 0.000000% 21.~~622378~~734104% 21.~~160347~~506664% 0.000000% 0.000000% 0.000000% 21.~~160347~~506664% 60 Days 0.~~087413~~222321% 0.000000% 0.000000% 0.000000% 0.~~087413~~222321% 0.~~022222~~127486% 0.000000% 0.000000% 0.000000% 0.~~022222~~127486% 90 Days 0.~~000000~~044464% 0.000000% 0.000000% 0.000000% 0.~~000000~~044464% 0.~~000000~~020195% 0.000000% 0.000000% 0.000000% 0.~~000000~~020195% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~709790~~000889% 0.000000% 0.000000% 0.000000% 2.~~709790~~000889% 21.~~182569~~654345% 0.000000% 0.000000% 0.000000% 21.~~182569~~654345%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 51 0 0 0 51 121,600.00 0.00 0.00 0.00 121,600.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 121,~~293~~600.00 0.00 0.00 0.00 121,~~984~~600.2800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.149425% 0.000000% 0.000000% 0.000000% 1.149425% 0.411841% 0.000000% 0.000000% 0.000000% 0.411841% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.149425% 0.000000% 0.000000% 0.000000% 1.149425% 0.411841% 0.000000% 0.000000% 0.000000% 0.411841% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6 0 0 0 6 2,939,828.66 0.00 0.00 0.00 2,939,828.66 60 Days 1 0 0 0 1 116,~~293~~881.59 0.00 0.00 0.00 116,~~984~~881.2859 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 7 0 0 0 7 3,056,710.25 0.00 0.00 0.00 3,056,710.25 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.371542% 0.000000% 0.000000% 0.000000% 2.371542% 3.149332% 0.000000% 0.000000% 0.000000% 3.149332% 60 Days 0.395257% 0.000000% 0.000000% 0.000000% 0.395257% 0.125211% 0.000000% 0.000000% 0.000000% 0.125211% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.766798% 0.000000% 0.000000% 0.000000% 2.766798% 3.274543% 0.000000% 0.000000% 0.000000% 3.274543% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 17 0 0 0 17 4,339,754.16 0.00 0.00 0.00 4,339,754.16 60 Days 4 0 0 0 4 741,000.00 0.00 0.00 0.00 741,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 0 0 21 5,080,754.16 0.00 0.00 0.00 5,080,754.16 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.983664% 0.000000% 0.000000% 0.000000% 1.983664% 1.671705% 0.000000% 0.000000% 0.000000% 1.671705% 60 Days 0.466744% 0.000000% 0.000000% 0.000000% 0.466744% 0.285439% 0.000000% 0.000000% 0.000000% 0.285439% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.450408% 0.000000% 0.000000% 0.000000% 2.450408% 1.957144% 0.000000% 0.000000% 0.000000% 1.957144% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 1,~~293~~612,~~984~~023.2820 0.00 0.00 0.00 1,~~293~~612,~~984~~023.2820 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 135,900.00 0.00 0.00 0.00 135,900.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 14 0 0 0 14 1,747,923.20 0.00 0.00 0.00 1,747,923.20 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 51.~~617978~~497696% 0.000000% 0.000000% 0.000000% 1.497696% 0.785665% 0.000000% 0.000000% 0.000000% 0.785665% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.115207% 0.000000% 0.000000% 0.000000% 0.115207% 0.066235% 0.000000% 0.000000% 0.000000% 0.066235% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.612903% 0.000000% 0.000000% 0.000000% 1.612903% 0.851900% 0.000000% 0.000000% 0.000000% 0.851900% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.~~617978~~00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1,125,496.00 0.00 0.00 0.00 1,125,496.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 1,125,496.00 0.00 0.00 0.00 1,125,496.00 0-29 Days 0.000000% 40.~~240693~~000000% 0.000000% 0.000000% 0.000000% 40.~~240693~~000000% 0.000000% 0.000000% 30 Days 1.086957% 0.000000% 0.000000% 0.000000% 1.086957% 1.319910% 0.000000% 0.000000% 0.000000% 1.319910% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 51.~~617978~~086957% 0.000000% 0.000000% 0.000000% 51.~~617978~~086957% 41.~~240693~~319910% 0.000000% 0.000000% 0.000000% 41.~~240693~~319910%

~~DELINQUENT~~OTHER ~~BANKRUPTCY~~INFORMATION ~~FORECLOSURE~~Current ~~REO~~Period ~~Total~~Class 2A NoInsufficient ofFunds ~~Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 12 0 ~~0 0 12 2,821,978~~.~~65 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 243,~~821,978~~465.65 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 2,821,978.65 0.00 0.00 0.00 2,821,978.65 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.724409% 0.000000% 0.000000% 0.000000% 4.724409% 3.007560% 0.000000% 0.000000% 0.000000% 3.007560% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 4.724409% 0.000000% 0.000000% 0.000000% 4.724409% 3.007560% 0.000000% 0.000000% 0.000000% 3.007560%36

~~DELINQUENT~~SUBORDINATION ~~BANKRUPTCY~~LEVEL/CLASS ~~FORECLOSURE~~PERCENTAGE ~~REO~~AND ~~Total~~PREPAYMENT 3PERCENTAGE NoCurrent ofOriginal ~~Loans~~$ NoOriginal of% ~~Loans~~Current No$ ofCurrent ~~Loans~~% NoClass% ofPrepayment% ~~Loans~~Class NoA ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~700,717,647.00 099.0099998573% ~~0.00 0.00 30 Days 24 0 0 0 24 5~~672,~~428~~803,~~106~~491.8824 099.0099999996% 093.00234885% 0.00000000% ~~5,428,106.88~~Class 601A ~~Days 2 0 0 0 2 152~~670,~~150~~562,647.00 095.0069654114% ~~0.00 0.00 152~~645,~~150~~374,207.0081 ~~90 Days 0 0 0 0 0 0~~95.0092313595% 04.00076864% 060.00263039% ~~0.00~~Class ~~0.00~~2A ~~120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 26 0 0 0 26 5~~582,~~580~~568,~~256~~647.~~88 0.~~00 083.0013884578% ~~0.00 5~~558,~~580~~143,~~256~~794.8889 ~~0-29 Days 0~~82.~~000000~~95792188% 012.~~000000~~965214% 0191.~~000000~~648091% ~~0.000000%~~Class ~~0.000000%~~3-A-1 0437,786,647.~~000000%~~00 062.~~000000~~47688872% 0420,826,147.~~000000%~~34 ~~30 Days 2~~62.~~730375~~54815153% 020.~~000000~~409770% 0301.~~000000~~691396% ~~0.000000%~~Class ~~2.730375%~~B-1 228,383,647.~~038590%~~00 04.~~000000~~05065337% 028,363,259.~~000000%~~99 04.~~000000~~21568264% 2.~~038590~~549433% ~~60 Days 0~~37.~~227531~~684983% ~~0.000000%~~Class ~~0.000000%~~B-2 017,524,647.~~000000%~~00 02.~~227531~~50095664% 017,512,059.~~057142%~~64 02.~~000000~~60284910% 01.~~000000~~612834% 023.~~000000~~840445% ~~0.057142%~~Class 90B-3 ~~Days 0~~11,219,647.~~000000%~~00 01.~~000000~~60116496% 011,211,588.~~000000%~~31 01.~~000000~~66639865% 0.~~000000~~936450% 013.~~000000~~842343% ~~0.000000%~~Class ~~0.000000%~~B-4 06,316,647.~~000000%~~00 0.~~000000~~90145383% ~~120 Days 0~~6,312,109.~~000000%~~97 0.~~000000~~93818032% 0.~~000000~~728218% 010.~~000000~~764315% ~~0.000000%~~Class ~~0.000000%~~B-5 02,465,647.~~000000%~~00 0.~~000000~~35187449% 02,463,876.~~000000%~~01 0.~~000000~~36621035% ~~150 Days~~ 0.~~000000~~571970% 08.~~000000~~454697% ~~0.000000%~~Class ~~0.000000%~~B-6 0.~~000000%~~00 0.~~000000~~00000000% 0.~~000000%~~00 0.~~000000~~00000000% 0.~~000000~~366210% 05.~~000000~~413217% ~~180~~Class ~~Days~~P 0.~~000000%~~00 0.~~000000~~00000000% 0.~~000000%~~00 0.~~000000~~00000000% 0.000000% 0.000000% ~~0.000000%~~Please ~~0.000000%~~Refer ~~0.000000%~~to ~~0.000000%~~the ~~Totals~~Prospectus ~~2.957907%~~Supplement ~~0.000000%~~for ~~0.000000%~~a ~~0.000000%~~Full ~~2.957907%~~Description ~~2.095732%~~of ~~0.000000%~~Loss ~~0.000000% 0.000000% 2.095732%~~Exposure

~~DELINQUENT~~CREDIT ~~BANKRUPTCY~~ENHANCEMENT ~~FORECLOSURE~~Original ~~REO~~$ ~~Total~~Original 4% NoCurrent of$ ~~Loans~~Current No% ofBankruptcy ~~Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~258,738.00 0.0003692471% 0258,738.00 0.0003845670% 30Fraud ~~Days 18 0 0 0 18 4~~21,~~487~~021,~~530~~524.~~86 0.~~00 02.0099999880% ~~0.00 4~~21,~~487~~021,~~530~~524.~~86 60 Days 0 0 0 0 0 0.~~00 03.0012446714% ~~0.00~~Special ~~0.00~~Hazard ~~0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 18 0 0 0 18 4~~7,~~487~~007,~~530~~175.~~86 0.~~00 0.0099999965% ~~0.00 4~~6,~~487~~728,~~530~~034.8692 ~~0-29 Days 0~~1.~~000000~~00000000% ~~0.000000%~~Limit ~~0.000000%~~of ~~0.000000%~~Subordinate's ~~0.000000%~~Exposure ~~0.000000%~~to ~~0.000000%~~Certain ~~0.000000%~~Types 30of Days 2.040816% 0.000000% 0.000000% 0.000000% 2.040816% 2.151259% 0.000000% 0.000000% 0.000000% 2.151259% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.040816% 0.000000% 0.000000% 0.000000% 2.040816% 2.151259% 0.000000% 0.000000% 0.000000% 2.151259%Losses

~~DELINQUENT~~COLLATERAL ~~BANKRUPTCY~~STATEMENT ~~FORECLOSURE~~Collateral ~~REO~~Description ~~Total~~Mixed 5ARM NoWeighted ofAverage ~~Loans~~Gross NoCoupon of4.972732% ~~Loans~~Weighted NoAverage ofNet ~~Loans~~Coupon No4.659003% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~4.648863% ~~Principal~~Weighted ~~Balance~~Average ~~Principal~~Maturity(Stepdown ~~Balance~~Calculation ~~Principal~~) ~~Balance~~354 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~0-29~~Count ~~Days~~2,288 0Number 0Of 0Loans 0Paid ~~0.00~~In ~~0.00~~Full ~~0.00~~39 ~~0.00~~Ending 30Scheduled ~~Days~~Collateral 1Loan 0Count ~~0 0 1 760~~2,~~000.00~~249 ~~0.00~~Beginning ~~0.00~~Scheduled ~~0.00~~Collateral ~~760~~Balance 684,~~000~~569,114.0030 60Ending ~~Days~~Scheduled 0Collateral 0Balance ~~0 0 0 0~~672,803,491.0051 ~~0.00~~Ending ~~0.00~~Actual ~~0.00~~Collateral ~~0.00~~Balance 90at ~~Days~~30-Sep-2004 ~~0 0 0 0 0 0~~672,924,096.0062 ~~0.00~~Monthly ~~0.00~~P ~~0.00~~&I ~~0.00~~Constant ~~120 Days 0 0 0 0 0 0~~2,999,530.0094 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 0.00 ~~150~~Prepayment ~~Days~~Penalties 0 ~~0 0 0 0 0~~.00 ~~0.00~~Realized ~~0.00~~Loss ~~0.00~~Amount 0.00 ~~180~~Cumulative ~~Days~~Realized 0Loss 0 ~~0 0 0 0~~.00 ~~0.00~~Class ~~0.00~~A ~~0.00~~Optimal ~~0.00~~Amount ~~Totals 1 0 0 0 1 760~~14,~~000~~230,347.0036 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 760~~162,~~000~~715.0022 ~~0-29~~Unscheduled ~~Days~~Principal 011,602,907.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.543478% 0.000000% 0.000000% 0.000000% 0.543478% 0.889144% 0.000000% 0.000000% 0.000000% 0.889144% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.543478% 0.000000% 0.000000% 0.000000% 0.543478% 0.889144% 0.000000% 0.000000% 0.000000% 0.889144%57

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A1 ~~Insufficient~~2 ~~Funds~~3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 3.831839 3.678992 5.148442 Weighted Average Net Rate 3.456839 3.303992 4.868839 Weighted Average Maturity 351 350 355 Beginning Loan Count 89 254 879 Loans Paid In Full 2 1 22 Ending Loan Count 87 253 857 Beginning Scheduled Balance 30,513,501.47 93,829,491.60 266,232,814.68 Ending scheduled Balance 29,525,939.58 93,347,668.98 259,568,048.01 Record Date 09/30/2004 09/30/2004 09/30/2004 Principal And Interest Constant 97,435.68 287,664.93 1,187,618.51 Scheduled Principal 0.00 0.00 45,381.76 Unscheduled Principal ~~Balance~~987,561.89 of481,822.62 ~~Contaminated~~6,619,384.91 ~~Properties~~Scheduled Interest 97,435.68 287,664.93 1,142,236.75 Servicing Fees 9,535.47 29,321.72 62,032.72 Master Servicing Fees 254.28 781.91 2,218.61 Trustee Fee 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 60FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 79.87 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 87,~~194~~645.0393 257,481.43 1,077,985.42 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 3.446839 3.292970 4.858839

~~SUBORDINATION~~Group ~~LEVEL/CLASS~~Level ~~PERCENTAGE~~Collateral ~~AND~~Statement ~~PREPAYMENT~~Group ~~PERCENTAGE~~4 ~~Current~~5 ~~Original~~Total $Collateral ~~Original~~Description %Mixed ~~Current~~ARM $Mixed ~~Current~~ARM %Mixed ~~Class%~~ARM ~~Prepayment%~~Weighted ~~Class~~Average ACoupon ~~700~~Rate 5.464604 5.052893 4.972732 Weighted Average Net Rate 5.121382 4.793970 4.659003 Weighted Average Maturity 354 355 354 Beginning Loan Count 882 184 2,~~717~~288 Loans Paid In Full 14 0 39 Ending Loan Count 868 184 2,~~647~~249 Beginning Scheduled Balance 208,537,677.0023 9985,455,629.~~99998573%~~32 684,569,114.0530 99Ending scheduled Balance 205,114,498.~~99999996%~~38 9385,247,336.~~349573%~~56 0672,803,491.~~000000%~~51 ~~Class~~Record 1ADate ~~670~~09/30/2004 09/30/2004 09/30/2004 Principal And Interest Constant 1,~~562~~034,~~647~~985.0054 95391,826.~~69654114%~~28 ~~656~~2,~~152~~999,~~268~~530.7394 95Scheduled Principal 85,338.~~84894425%~~98 431,994.~~151056%~~48 62162,715.~~417879%~~22 ~~Class~~Unscheduled 2APrincipal ~~582~~3,~~568~~337,~~647~~839.0087 83176,298.~~13884578%~~28 ~~568~~11,~~440~~602,~~033~~907.1957 83Scheduled Interest 949,646.~~03617872%~~56 12359,831.~~812766%~~80 ~~192~~2,836,815.~~660784%~~72 ~~Class~~Servicing ~~3-A-1~~Fees ~~437~~59,~~786,647~~645.0067 6218,438.~~47688872%~~68 ~~427~~178,~~339,969~~974.8826 62Master Servicing Fees 1,737.~~42466406%~~81 20712.~~611515%~~13 ~~309~~5,704.~~927671%~~74 ~~Class~~Trustee ~~B-1~~Fee ~~28,383,647~~0.00 40.~~05065337%~~00 ~~28,370,015~~0.4600 4FRY Amount 0.~~14421493%~~00 20.~~506212%~~00 370.~~684983%~~00 ~~Class~~Special ~~B-2~~Hazard ~~17,524,647~~Fee 0.00 20.~~50095664%~~00 ~~17,516,230~~0.6100 2Other Fee 0.~~55872347%~~00 10.~~585491%~~00 2379.~~840445%~~87 ~~Class~~Pool ~~B-3~~Insurance ~~11,219,647~~Fee 0.00 10.~~60116496%~~00 ~~11,214,258~~0.6500 Spread Fee 1 0.~~63814850%~~00 0.~~920575%~~00 130.~~842343%~~00 ~~Class~~Spread ~~B-4~~Fee ~~6,316,647~~2 0.00 0.~~90145383%~~00 ~~6,313,613~~0.3700 Spread Fee 3 0.~~92227552%~~00 0.~~715873%~~00 100.~~764315%~~00 ~~Class~~Net ~~B-5~~Interest 2888,~~465,647~~263.0008 0340,680.~~35187449%~~99 2,~~464~~652,~~462~~056.85 Realized Loss Amount 0.~~36000205%~~00 0.~~562273%~~00 80.~~454697%~~00 ~~Class~~Cumulative ~~B-6~~Realized Loss 0.00 0.~~00000000%~~00 0.00 Percentage of Cumulative Losses 0.~~00000000%~~0000 0.~~360002%~~0000 50.~~413217%~~0000 ~~Class~~Prepayment PPenalties 0.00 0.~~00000000%~~00 0.00 Special Servicing Fee 0.~~00000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~Please~~Pass-Through ~~Refer~~Rate to5.111382 ~~the~~4.783970 ~~Prospectus Supplement for a Full Description of Loss Exposure~~4.648863

~~CREDIT~~Miscellaneous ~~ENHANCEMENT~~Reporting ~~Original~~Group $1 ~~Original~~One %Year ~~Current~~CMT $Index ~~Current~~0.00 %One ~~Bankruptcy~~Month ~~258~~LIBOR Index 29,~~738~~525,939.58 One Year LIBOR Index 0.00 Six Month LIBOR Index 0.~~03692471~~00 Senior % ~~258,738~~93.00128759% Senior Prepayment % 100.000000% Subordinate % 6.871241% Subordinate Prepayment % 0.~~03779575~~000000% ~~Fraud~~Group ~~21,021,524~~2 One Year CMT Index 0.00 2One Month LIBOR Index 0.~~99999880%~~00 21One Year LIBOR Index 0.00 Six Month LIBOR Index 93,~~021~~347,~~524~~668.0098 3Senior % 93.~~07076723~~480455% ~~Special~~Senior ~~Hazard~~Prepayment ~~7,007,175~~% 100.00000000% Subordinate % 6.519545% Subordinate Prepayment % 0.~~99999965~~000000% 6Group 3 One Year CMT Index 201,~~845~~876.28 One Month LIBOR Index 0.00 One Year LIBOR Index 114,~~691~~115,877.14100 1Six Month LIBOR Index 145,250,293.~~00000000~~73 Senior % ~~Limit~~93.343573% ofSenior Prepayment % 100.000000% Subordinate's ~~Exposure~~% to6.656427% ~~Certain~~Subordinate ~~Types~~Prepayment of% ~~Losses~~0.000000%

~~COLLATERAL~~Miscellaneous ~~STATEMENT~~Reporting ~~Collateral~~Group ~~Description~~4 ~~Mixed~~One ~~ARM~~Year ~~Weighted~~CMT ~~Average~~Index ~~Gross Coupon 4~~1,280,894.~~962009%~~11 ~~Weighted~~One ~~Average~~Month ~~Net~~LIBOR ~~Coupon~~Index 40.~~648073%~~00 ~~Weighted~~One ~~Average~~Year ~~Pass-Through~~LIBOR ~~Rate~~Index 493,204,678.~~637935%~~35 ~~Weighted~~Six ~~Average~~Month ~~Maturity(Stepdown~~LIBOR ~~Calculation~~Index )110,628,925.92 ~~355~~Senior ~~Beginning~~% ~~Scheduled~~93.321096% ~~Collateral~~Senior ~~Loan~~Prepayment ~~Count~~% ~~2,323~~100.000000% ~~Number~~Subordinate Of% ~~Loans~~6.678904% ~~Paid~~Subordinate InPrepayment ~~Full~~% 350.000000% ~~Ending~~Group ~~Scheduled~~5 ~~Collateral~~One ~~Loan~~Year ~~Count~~CMT ~~2,288~~Index ~~Beginning Scheduled Collateral Balance 693~~103,~~478,912~~582.5665 ~~Ending~~One ~~Scheduled~~Month ~~Collateral~~LIBOR ~~Balance~~Index ~~684,569,114~~0.3000 ~~Ending~~One ~~Actual~~Year ~~Collateral~~LIBOR ~~Balance~~Index ~~at 31-Aug-2004 684~~82,~~686~~034,~~329~~043.1164 ~~Monthly~~Six PMonth &ILIBOR ~~Constant~~Index 3,~~034~~109,~~408~~710.5227 ~~Special~~Senior ~~Servicing~~% ~~Fee 0~~93.00372894% Senior Prepayment ~~Penalties~~% 0100.00000000% ~~Realized~~Subordinate ~~Loss~~% ~~Amount 0~~6.00627106% ~~Cumulative~~Subordinate ~~Realized~~Prepayment ~~Loss~~% 0.~~00 Class A Optimal Amount 11,403,010.35 Scheduled Principal 166,868.01 Unscheduled Principal 8,742,930.25~~000000%

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 3.679676 3.643743 5.145626 Weighted Average Net Rate 3.304676 3.268743 4.866152 Weighted Average Maturity 352 351 356 Beginning Loan Count 91 255 893 Loans Paid In Full 2 1 14 Ending Loan Count 89 254 879 Beginning Scheduled Balance 31,747,734.52 94,087,351.45 269,912,945.86 Ending scheduled Balance 30,513,501.47 93,829,491.60 266,232,814.68 Record Date 08/31/2004 08/31/2004 08/31/2004 Principal And Interest Constant 97,423.19 285,691.78 1,204,679.32 Scheduled Principal 72.05 0.00 47,286.74 Unscheduled Principal 1,234,161.00 257,859.85 3,632,844.44 Scheduled Interest 97,351.14 285,691.78 1,157,392.58 Servicing Fees 9,921.17 29,402.30 62,861.33 Master Servicing Fees 264.56 784.06 2,249.27 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 79.87 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 87,165.41 255,425.55 1,092,281.98 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 3.294676 3.257724 4.856152

Group Level Collateral Statement Group 4 5 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.468718 5.053087 4.962009 Weighted Average Net Rate 5.124996 4.793819 4.648073 Weighted Average Maturity 355 356 355 Beginning Loan Count 899 185 2,323 Loans Paid In Full 17 1 35 Ending Loan Count 882 184 2,288 Beginning Scheduled Balance 211,885,327.66 85,845,553.07 693,478,912.56 Ending scheduled Balance 208,537,677.23 85,455,629.32 684,569,114.30 Record Date 08/31/2004 08/31/2004 08/31/2004 Principal And Interest Constant 1,053,227.12 393,387.11 3,034,408.52 Scheduled Principal 87,609.62 31,899.60 166,868.01 Unscheduled Principal 3,260,040.81 358,024.15 8,742,930.25 Scheduled Interest 965,617.50 361,487.51 2,867,540.51 Servicing Fees 60,691.20 18,547.50 181,423.50 Master Servicing Fees 1,765.71 715.38 5,778.98 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 79.87 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 903,160.59 342,224.63 2,680,258.16 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.114996 4.783819 4.637935

Miscellaneous Reporting Group 1 One Year CMT Index 0.00 One Month LIBOR Index 30,513,501.47 One Year LIBOR Index 0.00 Six Month LIBOR Index 0.00 Senior % 93.395872% Senior Prepayment % 100.000000% Subordinate % 6.604128% Subordinate Prepayment % 0.000000% Group 2 One Year CMT Index 0.00 One Month LIBOR Index 0.00 One Year LIBOR Index 0.00 Six Month LIBOR Index 93,829,491.60 Senior % 93.498323% Senior Prepayment % 100.000000% Subordinate % 6.501677% Subordinate Prepayment % 0.000000% Group 3 One Year CMT Index 202,152.51 One Month LIBOR Index 0.00 One Year LIBOR Index 117,604,268.36 Six Month LIBOR Index 148,426,393.81 Senior % 93.433180% Senior Prepayment % 100.000000% Subordinate % 6.566820% Subordinate Prepayment % 0.000000%

Miscellaneous Reporting Group 4 One Year CMT Index 1,281,858.10 One Month LIBOR Index 0.00 One Year LIBOR Index 95,417,010.26 Six Month LIBOR Index 111,838,808.87 Senior % 93.423899% Senior Prepayment % 100.000000% Subordinate % 6.576101% Subordinate Prepayment % 0.000000% Group 5 One Year CMT Index 103,687.74 One Month LIBOR Index 0.00 One Year LIBOR Index 82,239,476.55 Six Month LIBOR Index 3,112,465.03 Senior % 93.400543% Senior Prepayment % 100.000000% Subordinate % 6.599457% Subordinate Prepayment % 0.000000%

Filing Compare · HARBORVIEW MORTGAGE LOAN TRUST 2004-6